First Time Loading...

Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 3 028 GBX -2.7% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Whitbread Plc engages in the operation of a chain of hotels, restaurants, and coffee shops. [ Read More ]

The intrinsic value of one WTB stock under the Base Case scenario is 4 866.01 GBX. Compared to the current market price of 3 028 GBX, Whitbread PLC is Undervalued by 38%.

Key Points:
WTB Intrinsic Value
Base Case
4 866.01 GBX
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Whitbread PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling WTB stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Whitbread PLC

Provide an overview of the primary business activities
of Whitbread PLC.

What unique competitive advantages
does Whitbread PLC hold over its rivals?

What risks and challenges
does Whitbread PLC face in the near future?

Summarize the latest earnings call
of Whitbread PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Whitbread PLC.

Provide P/S
for Whitbread PLC.

Provide P/E
for Whitbread PLC.

Provide P/OCF
for Whitbread PLC.

Provide P/FCFE
for Whitbread PLC.

Provide P/B
for Whitbread PLC.

Provide EV/S
for Whitbread PLC.

Provide EV/GP
for Whitbread PLC.

Provide EV/EBITDA
for Whitbread PLC.

Provide EV/EBIT
for Whitbread PLC.

Provide EV/OCF
for Whitbread PLC.

Provide EV/FCFF
for Whitbread PLC.

Provide EV/IC
for Whitbread PLC.

Show me price targets
for Whitbread PLC made by professional analysts.

What are the Revenue projections
for Whitbread PLC?

How accurate were the past Revenue estimates
for Whitbread PLC?

What are the Net Income projections
for Whitbread PLC?

How accurate were the past Net Income estimates
for Whitbread PLC?

What are the EPS projections
for Whitbread PLC?

How accurate were the past EPS estimates
for Whitbread PLC?

What are the EBIT projections
for Whitbread PLC?

How accurate were the past EBIT estimates
for Whitbread PLC?

Compare the revenue forecasts
for Whitbread PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Whitbread PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Whitbread PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Whitbread PLC compared to its peers.

Compare the P/E ratios
of Whitbread PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Whitbread PLC with its peers.

Analyze the financial leverage
of Whitbread PLC compared to its main competitors.

Show all profitability ratios
for Whitbread PLC.

Provide ROE
for Whitbread PLC.

Provide ROA
for Whitbread PLC.

Provide ROIC
for Whitbread PLC.

Provide ROCE
for Whitbread PLC.

Provide Gross Margin
for Whitbread PLC.

Provide Operating Margin
for Whitbread PLC.

Provide Net Margin
for Whitbread PLC.

Provide FCF Margin
for Whitbread PLC.

Show all solvency ratios
for Whitbread PLC.

Provide D/E Ratio
for Whitbread PLC.

Provide D/A Ratio
for Whitbread PLC.

Provide Interest Coverage Ratio
for Whitbread PLC.

Provide Altman Z-Score Ratio
for Whitbread PLC.

Provide Quick Ratio
for Whitbread PLC.

Provide Current Ratio
for Whitbread PLC.

Provide Cash Ratio
for Whitbread PLC.

What is the historical Revenue growth
over the last 5 years for Whitbread PLC?

What is the historical Net Income growth
over the last 5 years for Whitbread PLC?

What is the current Free Cash Flow
of Whitbread PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Whitbread PLC.

Financials

Balance Sheet Decomposition
Whitbread PLC

Current Assets 1.2B
Cash & Short-Term Investments 1.1B
Receivables 124m
Other Current Assets 23m
Non-Current Assets 8.6B
Long-Term Investments 45m
PP&E 8.1B
Intangibles 190m
Other Non-Current Assets 244m
Current Liabilities 853m
Accounts Payable 641m
Other Current Liabilities 212m
Non-Current Liabilities 5B
Long-Term Debt 4.8B
Other Non-Current Liabilities 209m
Efficiency

Earnings Waterfall
Whitbread PLC

Revenue
2.8B GBP
Operating Expenses
-2.2B GBP
Operating Income
626.3m GBP
Other Expenses
-288.2m GBP
Net Income
338.1m GBP

Free Cash Flow Analysis
Whitbread PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

WTB Profitability Score
Profitability Due Diligence

Whitbread PLC's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Positive Revenue Growth Forecast
41/100
Profitability
Score

Whitbread PLC's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

WTB Solvency Score
Solvency Due Diligence

Whitbread PLC's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
36/100
Solvency
Score

Whitbread PLC's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WTB Price Targets Summary
Whitbread PLC

Wall Street analysts forecast WTB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WTB is 4 113.66 GBX with a low forecast of 1 717 GBX and a high forecast of 5 145 GBX.

Lowest
Price Target
1 717 GBX
43% Downside
Average
Price Target
4 113.66 GBX
36% Upside
Highest
Price Target
5 145 GBX
70% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WTB Price
Whitbread PLC

1M 1M
-8%
6M 6M
-7%
1Y 1Y
-6%
3Y 3Y
-8%
5Y 5Y
-23%
10Y 10Y
+5%
Annual Price Range
3 028
52w Low
3 028
52w High
3 678
Price Metrics
Average Annual Return -8.36%
Standard Deviation of Annual Returns 15.34%
Max Drawdown -59%
Shares Statistics
Market Capitalization 5.9B GBX
Shares Outstanding 184 490 000
Percentage of Shares Shorted 80%

WTB Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Whitbread PLC Logo
Whitbread PLC

Country

United Kingdom

Industry

Hotels, Restaurants & Leisure

Market Cap

5.9B GBP

Dividend Yield

2.7%

Description

Whitbread Plc engages in the operation of a chain of hotels, restaurants, and coffee shops. The company is headquartered in Dunstable, Bedfordshire and currently employs 32,503 full-time employees. The firm operates through one segment, Premier Inn, which provides services in relation to accommodation, food and beverage both in the United Kingdom and internationally. Its restaurant brands include Beefeater, Brewers Fayre, Whitbread Inns, Cookhouse & Pub, Bar+ Block, Thyme. The firm operates over 800 Premier Inn hotels and over 78,500 rooms across the United Kingdom. Its subsidiaries include Whitbread Group PLC, Premier Inn Hotels Limited, Silk Street Hotels Limited, Elm Hotel Holdings Limited, Brickwoods Limited, Premier Travel Inn India Limited, T.F. Ashe & Nephew Limited, St Andrews Homes Limited and Duttons Brewery Limited.

Contact

BEDFORDSHIRE
Dunstable
Whitbread Court, Houghton Hall Business Park, Porz Avenue
+441582424200.0
https://www.whitbread.co.uk/

IPO

1948-07-09

Employees

32 503

Officers

CEO & Director
Mr. Dominic J. Paul
CFO & Director
Mr. Hemantkumar Kiribhai Patel M.B.E.
Group Operations Director
Mr. Nigel Jones
Director of Investor Relations
Mr. Peter Reynolds
General Counsel & Company Secretary
Ms. Caroline Emma Roberts Thomas M.A.
Chief People Officer
Ms. Rachel M. Howarth
Show More
Chief Operating Officer of Premier Inn
Mr. Simon Ewins
Managing Director of Property & International
Mr. Mark Anderson M.B.A.
Chief Commercial Officer
Mr. Joe Garrood
Director of Financial Reporting, Control & Treasury
Iain Strachan
Show Less

See Also

Discover More
What is the Intrinsic Value of one WTB stock?

The intrinsic value of one WTB stock under the Base Case scenario is 4 866.01 GBX.

Is WTB stock undervalued or overvalued?

Compared to the current market price of 3 028 GBX, Whitbread PLC is Undervalued by 38%.